Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.06% first-year return on $203k initial cash invested.
-27.06%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$2,238
Rent
-$4,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$171k
Closing costs
1%
$8,533
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,238
Total Expenses
$6,820
Mortgage P&I
187%
$4,180
Property Taxes
44%
$994
Home Insurance
13%
$297
HOA
12%
$273
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corona Comfort|4BR-2B|Backyard | $5,418 | $244 | 4 | 2 | 2.2 mi |
Huge 3 bd, 2.5 bth w/office loft | $3,908 | $176 | 3 | 2.5 | 1.44 mi |
Country-living Lake-view furry friends ok | $4,352 | $196 | 3 | 2 | 4.01 mi |
Warm sunshine | $3,486 | $157 | 3 | 2.5 | 4.01 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality